Scribd Logo
Upload

Welcome to Scribd!

  • RAB Surabaya 6000.up

    Uploaded by

    Yuono kurniawan Kurniawan
    75 views1 page
    This document summarizes a profit and loss project for steam coal from East Kalimantan, Indonesia. It outlines revenues of $411,347.52 from the sale of 5,000 MT of coal. Total costs are estimated at $364,396.85, including the cost of purchasing and transporting the coal. This results in a gross profit of $41,631.52 or $8.33 per ton. The estimated net profit is then split with 70% going to the founder, 0% to the mediator, and 30% to the operator.

    Original Description:

    Contoh RAB suplai Batubara

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document summarizes a profit and loss project for steam coal from East Kalimantan, Indonesia. It outlines revenues of $411,347.52 from the sale of 5,000 MT of coal. Total costs are estimated at $364,396.85, including the cost of purchasing and transporting the coal. This results in a gross profit of $41,631.52 or $8.33 per ton. The estimated net profit is then split with 70% going to the founder, 0% to the mediator, and 30% to the operator.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as docx, pdf, or txt
    75 views1 page

    RAB Surabaya 6000.up

    Uploaded by

    Yuono kurniawan Kurniawan
    This document summarizes a profit and loss project for steam coal from East Kalimantan, Indonesia. It outlines revenues of $411,347.52 from the sale of 5,000 MT of coal. Total costs are estimated at $364,396.85, including the cost of purchasing and transporting the coal. This results in a gross profit of $41,631.52 or $8.33 per ton. The estimated net profit is then split with 70% going to the founder, 0% to the mediator, and 30% to the operator.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as docx, pdf, or txt
    of 1

    PROFIT AND LOST PROJECT

    STEAM COAL FROM EAST KALIMANTAN , INDONESIA


    TARGET GAR (ROM COAL)= 6000.up GAR , CFR-STOCKPILE OSOWILANGUN 9, SURABAYA
    Payment Term to coal supplier (miner)
    1 USD = 14.300,00 (IDR)
    QTY UNIT PRICE TOTAL AMOUNT
    No DESCRIPTIONS Keterangan
    MT USD IDR USD IDR
    A SALES REVENUE (FOB) BARGE 5.000,00 82,27 1.225.000,00 411.347,52 5.882.269.503,55
    KICKBACK TO BUYER and FEE SUKSES PROJECT 5.000,00 1,06 50.000,00 5.319,15 76.063.829,79
    (FOB) BARGE (MT) 5.000,00 81,21 1.175.000,00 406.028,37 5.806.205.673,76
    B COST OF COAL+SUPERVISI (EXPENCES)
    Coal Expenses (FOB Barge)
    Coal Purchase, FOB Ponton. 5.000,00 57,34 820.000,00 286.713,29 4.100.000.000,00
    TAX PPH 22(1.5%) PONTON (Lokal) 5.000,00 0,86 12.300,00 4.300,70 61.500.000,00
    Surveyor
    Surveyor Coast 5.000,00 0,24 3.500,00 1.223,78 17.500.000,00
    Surveyor Supervisi 5.000,00 0,17 2.500,00 874,13 12.500.000,00
    Transhipment By Tug to Destination ( Surabaya ) 5.000,00 11,19 160.000,00 55.944,06 800.000.000,00
    MV to ------------ 5.000,00 - - - -
    (Document , COO, COW and LS 5.000,00 0,31 4.500,00 1.573,43 22.500.000,00
    Cost Operation STEVEDORE (PBM) 5.000,00 0,91 13.000,00 4.545,45 65.000.000,00
    Operasional Lapangan 5.000,00 0,35 5.000,00 1.748,25 25.000.000,00
    TAX PPH 23(1.5%) BARGE 5.000,00 1,28 18.375,00 6.424,83 91.875.000,00
    Lossing Cost Allow +Operation 5.000,00 0,21 3.000,00 1.048,95 15.000.000,00
    TOTAL COST OF GOOD SOLD 5.000,00 72,88 1.042.175,00 364.396,85 5.210.875.000,00
    Biaya Bank 5.000,00 - - - -
    TOTAL COST PROJECT 5.000,00 72,88 1.042.175,00 364.396,85 5.210.875.000,00 MODAL

    C GROSS PROFIT/ton 5.000,00 8,33 132.825,00 41.631,52 595.330.673,76 KEUNTUNGAN


    D ALL PROFIT FOUNDER
    70% FOUNDER 5.000,00 6,50 92.977,50 32.509,62 464.887.500,00 8,9%
    0% MEDIATOR 5.000,00 - - - -
    30% OPERATOR 5.000,00 2,79 39.847,50 13.932,69 199.237.500,00
    Note:
    1 SKBDN dibuka 15 hari sebelum Laycan *) 664.125.000
    2 Survey pakai Surveyor Jamin atau sesuai dengan kesepatan dengan Buyer.
    3 Pemakaian dana selama project sekitar 2 minggu. Samarinda, ...... 2021
    4 Sumber Batubara akan disiapkan dari daerah Kalimantan Timur By: Joenaedy,ST

    You might also like